|
Cash & Equivalents
|
5.72B | 4.58B | 7.66B | 9.80B | 7.92B | 6.73B | 6.88B | 7.74B | 11.77B | 8.99B | 11.77B | 11.81B | 9.94B | 8.58B | 11.63B | 8.84B | 8.35B |
|
Short-term Investments
|
29.28B | 35.28B | 36.92B | 38.92B | 42.69B | 45.35B | 53.54B | 58.12B | 58.78B | 37.61B | 21.66B | 17.61B | 15.34B | 12.19B | 16.02B | 10.35B | 7.76B |
|
Cash & Current Investments
|
35.00B | 39.86B | 44.59B | 48.72B | 50.61B | 52.07B | 60.42B | 65.86B | 70.56B | 46.61B | 33.44B | 29.42B | 25.29B | 20.77B | 27.65B | 19.19B | 16.11B |
|
Receivables - Net
|
3.18B | 4.93B | 4.70B | 4.37B | 5.47B | 5.16B | 5.34B | 5.85B | 5.15B | 5.60B | 5.50B | 5.50B | 5.80B | 6.62B | 5.90B | 6.70B | 6.70B |
|
Receivables - Other
|
0.63B | 0.81B | | | | | | | | 0.12B | 0.86B | 1.20B | 1.40B | 1.30B | 1.60B | 2.70B | 3.20B |
|
Receivables
|
3.80B | 5.74B | 4.70B | 4.37B | 5.47B | 5.16B | 5.34B | 5.85B | 5.15B | 5.72B | 6.36B | 6.70B | 7.20B | 7.92B | 7.50B | 9.40B | 9.90B |
|
Raw Materials
|
0.31B | 0.26B | 0.33B | 0.60B | 0.48B | 0.61B | 0.59B | 0.41B | 0.55B | 0.69B | 0.37B | 0.46B | 0.80B | 1.60B | 1.69B | 2.04B | 1.74B |
|
Work In Process
|
0.15B | 0.16B | 0.18B | 0.21B | 0.26B | 0.27B | 0.26B | 0.24B | 0.30B | 0.26B | 0.01B | 0.03B | 0.05B | 0.15B | 0.26B | 0.08B | 0.26B |
|
Finished Goods
|
0.69B | 0.85B | 0.96B | 1.23B | 1.05B | 1.20B | 1.20B | 0.87B | 1.00B | 1.13B | 0.75B | 0.60B | 0.52B | 0.72B | 1.49B | 1.03B | 0.93B |
|
Inventory
|
1.07B | 1.33B | 1.49B | 1.66B | 1.48B | 1.59B | 1.63B | 1.22B | 1.62B | 1.85B | 1.38B | 1.28B | 1.56B | 2.57B | 3.64B | 3.37B | 3.16B |
|
Current Deferred Tax Assets
|
2.32B | 2.13B | 2.41B | 2.29B | 2.62B | 2.81B | 2.92B | | | | | | | | | | |
|
Prepaid Assets
|
2.60B | 0.88B | 0.94B | 1.23B | 1.31B | 1.33B | 1.49B | 1.63B | 1.59B | 2.94B | 2.37B | 2.35B | 2.89B | 4.36B | 4.35B | 5.61B | 5.95B |
|
Current Assets
|
44.18B | 51.42B | 57.23B | 61.93B | 65.52B | 67.11B | 73.37B | 78.72B | 83.70B | 61.84B | 47.76B | 43.57B | 39.11B | 36.72B | 43.35B | 36.86B | 34.99B |
|
Land & Improvements
|
4.62B | 4.47B | 4.76B | 4.36B | 4.43B | 4.47B | 4.50B | 4.78B | 4.93B | 4.71B | 4.54B | | | | | | |
|
Property, Plant & Equipment (Net)
|
4.04B | 3.94B | 3.92B | 3.40B | 3.32B | 3.25B | 3.33B | 3.51B | 3.32B | 3.01B | 2.79B | 2.45B | 2.34B | 2.00B | 2.08B | 2.09B | 2.11B |
|
Long-Term Investments
|
| | | | | | | | | 38.71B | 22.86B | 18.89B | | | | | |
|
Goodwill
|
12.93B | 16.67B | 16.82B | 17.00B | 21.92B | 24.24B | 24.47B | 26.62B | 29.77B | 31.71B | 33.53B | 33.81B | 38.17B | 38.30B | 38.53B | 58.66B | 59.14B |
|
Intangibles
|
0.35B | 2.38B | 4.54B | 1.96B | 3.40B | 3.28B | 2.38B | 2.50B | 2.54B | 2.55B | 2.20B | 1.58B | 3.62B | 2.57B | 1.82B | 11.22B | 9.18B |
|
Goodwill & Intangibles
|
13.27B | 19.05B | 21.36B | 18.96B | 25.32B | 27.52B | 26.84B | 29.13B | 32.30B | 34.26B | 35.73B | 35.38B | 41.79B | 40.87B | 40.35B | 69.88B | 68.31B |
|
Long-Term Deferred Tax
|
| 2.08B | 1.86B | 5.50B | 5.15B | 5.55B | 4.45B | 4.30B | 4.24B | 3.22B | 4.07B | 3.99B | 4.36B | 4.45B | 6.58B | 6.26B | 7.36B |
|
Other Non-Current Assets
|
5.28B | 3.21B | 3.10B | 3.88B | 3.12B | 3.27B | 1.52B | 1.84B | 1.51B | 1.58B | 2.50B | 3.74B | 5.02B | 5.96B | 6.01B | 5.94B | 6.06B |
|
Non-Current Assets
|
23.95B | 29.71B | 29.86B | 29.83B | 35.67B | 37.96B | 40.01B | 42.93B | 46.12B | 46.95B | 50.04B | 51.28B | 58.38B | 57.28B | 58.50B | 87.55B | 87.31B |
|
Assets
|
68.13B | 81.13B | 87.09B | 91.76B | 101.19B | 105.07B | 113.37B | 121.65B | 129.82B | 108.78B | 97.79B | 94.85B | 97.50B | 94.00B | 101.85B | 124.41B | 122.29B |
|
Accounts Payables
|
0.68B | 0.90B | 0.88B | 0.86B | 1.03B | 1.03B | 1.10B | 1.06B | 1.39B | 1.90B | 2.06B | 2.22B | 2.36B | 2.28B | 2.31B | 2.30B | 2.53B |
|
Notes Payables
|
| 0.06B | | 0.03B | | | | | | | | | | | | | |
|
Payables
|
0.68B | 0.95B | 0.88B | 0.89B | 1.03B | 1.03B | 1.10B | 1.06B | 1.39B | 1.90B | 2.06B | 2.22B | 2.36B | 2.28B | 2.31B | 2.30B | 2.53B |
|
Accumulated Expenses
|
2.54B | 3.13B | 3.16B | 2.93B | 3.18B | 3.18B | 3.05B | 2.95B | 2.90B | 2.99B | 3.22B | 3.12B | 3.82B | 3.32B | 3.98B | 3.61B | 3.61B |
|
Other Accumulated Expenses
|
3.84B | 4.36B | 4.73B | 4.79B | 5.05B | 5.45B | 5.48B | 6.07B | 4.39B | 4.41B | 4.42B | 4.74B | 4.62B | 5.20B | 5.14B | 5.64B | 5.42B |
|
Short term Debt
|
| 3.10B | 0.59B | 0.03B | 3.28B | 0.51B | 3.90B | 4.16B | 7.99B | 5.24B | 10.19B | 3.00B | 2.51B | 1.10B | 1.73B | 11.34B | 5.23B |
|
Current Taxes
|
0.17B | 0.09B | 0.12B | 0.28B | 0.19B | 0.16B | 0.06B | 0.52B | 0.10B | 1.00B | 1.15B | 0.84B | 0.80B | 0.96B | 4.24B | 1.44B | 1.86B |
|
Current Deferred Revenue
|
6.44B | 7.66B | 8.03B | 8.85B | 13.42B | 14.14B | 15.18B | 16.47B | 18.49B | 19.70B | 18.50B | 20.45B | 22.20B | 23.30B | 25.60B | 28.50B | 28.80B |
|
Total Current Liabilities
|
13.65B | 19.23B | 17.51B | 17.73B | 22.00B | 19.81B | 23.41B | 24.91B | 27.58B | 27.04B | 31.71B | 25.33B | 26.26B | 25.64B | 31.31B | 40.58B | 35.06B |
|
Non-Current Debt
|
10.29B | 12.19B | 16.23B | 16.30B | 12.93B | 20.34B | 21.46B | 24.48B | 25.73B | 20.33B | 14.47B | 11.58B | 9.02B | 8.42B | 6.66B | 19.62B | 22.86B |
|
Non-Current Deffered Revenue
|
2.96B | 3.42B | 4.18B | 4.03B | 4.16B | 4.66B | 5.36B | 6.32B | 7.67B | 8.20B | 7.80B | 9.04B | 10.02B | 10.48B | 11.64B | 12.23B | 12.36B |
|
Minority Interest
|
0.03B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | | | | | | | | | |
|
Other Non-Current Liabilities
|
2.01B | 1.35B | 1.19B | 1.84B | 1.75B | 1.85B | 1.88B | 1.43B | 1.45B | 8.59B | 8.93B | 8.84B | 8.54B | 7.72B | 5.76B | 3.98B | 3.00B |
|
Total Non-Current Liabilities
|
27.44B | 35.49B | 38.65B | 38.61B | 40.31B | 46.56B | 51.79B | 56.64B | 62.23B | 56.99B | 55.30B | 48.10B | 47.68B | 46.50B | 51.74B | 74.97B | 72.45B |
|
Total Liabilities
|
29.45B | 36.84B | 39.84B | 40.46B | 42.06B | 48.41B | 53.67B | 58.07B | 63.68B | 65.58B | 64.22B | 56.93B | 56.22B | 54.23B | 57.50B | 78.96B | 75.45B |
|
Total Debt
|
10.29B | 15.28B | 16.82B | 16.33B | 16.21B | 20.84B | 25.35B | 28.64B | 33.72B | 25.57B | 24.67B | 14.58B | 11.53B | 9.52B | 8.39B | 30.96B | 28.09B |
|
Common Equity
|
38.68B | 44.28B | 47.26B | 51.30B | 59.13B | 56.66B | 59.71B | 63.59B | 66.14B | 43.20B | 33.57B | 37.92B | 41.27B | 39.77B | 44.35B | 45.46B | 46.84B |
|
Shareholder's Equity
|
38.68B | 44.28B | 47.26B | 51.30B | 59.13B | 56.66B | 59.71B | 63.59B | 66.14B | 43.20B | 33.57B | 37.92B | 41.27B | 39.77B | 44.35B | 45.46B | 46.84B |
|
Liabilities and Shareholders Equity
|
68.13B | 81.13B | 87.09B | 91.76B | 101.19B | 105.07B | 113.37B | 121.65B | 129.82B | 108.78B | 97.79B | 94.85B | 97.50B | 94.00B | 101.85B | 124.41B | 122.29B |
|
Retained Earnings
|
0.43B | 0.62B | 1.29B | 0.66B | 0.61B | 0.68B | 16.05B | 19.40B | 20.84B | 1.23B | -5.90B | -2.76B | -0.65B | -1.62B | 1.64B | -1.43B | -0.95B |
|
Treasury Shares
|
0.06B | 0.10B | 0.12B | 0.13B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B | 0.12B | 0.10B | 0.10B | 0.09B | 0.10B | 0.12B | 0.12B | 0.11B |